Beurs gesloten -
Euronext Paris
17:35:03 06-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,608 EUR
|
-0,05%
|
|
+2,89%
|
-44,03%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.189
|
11.088
|
14.315
|
26.393
|
30.019
|
31.298
|
32.588
|
33.922
|
Variatie
|
-
|
-59,22%
|
29,1%
|
84,37%
|
13,74%
|
4,26%
|
4,12%
|
4,09%
|
EBITDA
1 |
4.128
|
-1.689
|
745
|
3.615
|
4.208
|
4.126
|
4.627
|
4.941
|
Variatie
|
-
|
-
|
-
|
385,23%
|
16,4%
|
-1,96%
|
12,14%
|
6,8%
|
Bedrijfsresultaat (EBIT)
1 |
1.141
|
-4.548
|
-1.626
|
1.193
|
1.712
|
1.437
|
1.791
|
2.039
|
Variatie
|
-
|
-
|
-64,25%
|
-
|
43,5%
|
-16,08%
|
24,7%
|
13,8%
|
Betaalde rente
1 |
-442
|
-496
|
-728
|
-528
|
-347
|
-403
|
-390
|
-369,8
|
Resultaat voor belastingen (EBT)
1 |
346
|
-6.928
|
-3.549
|
342
|
1.147
|
856,3
|
1.338
|
1.554
|
Variatie
|
-
|
-
|
-48,77%
|
-
|
235,38%
|
-25,34%
|
56,23%
|
16,14%
|
Nettowinst (verlies)
1 |
290
|
-7.078
|
-3.292
|
728
|
934
|
563,2
|
1.040
|
1.171
|
Variatie
|
-
|
-
|
-53,49%
|
-
|
28,3%
|
-39,7%
|
84,7%
|
12,6%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
17-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
6.618
|
5.020
|
1.182
|
2.524
|
2.363
|
2.161
|
2.750
|
4.567
|
4.838
|
4.445
|
6.707
|
8.112
|
7.128
|
6.329
|
7.624
|
8.660
|
7.407
|
6.654
|
7.949
|
8.979
|
7.575
|
Variatie
|
-
|
-24,15%
|
-76,45%
|
113,54%
|
-6,38%
|
-8,55%
|
27,26%
|
66,07%
|
5,93%
|
-8,12%
|
50,89%
|
20,95%
|
-12,13%
|
-11,21%
|
20,46%
|
13,59%
|
-14,47%
|
-10,17%
|
19,46%
|
12,96%
|
-15,64%
|
EBITDA
1 |
867
|
-61
|
-780
|
-442
|
-407
|
-627
|
-248
|
796
|
827
|
221
|
931
|
1.677
|
786
|
286
|
1.328
|
1.993
|
601
|
176
|
1.170
|
1.896
|
885,1
|
Variatie
|
-
|
-
|
1.178,69%
|
-43,33%
|
-7,92%
|
54,05%
|
-60,45%
|
-
|
3,89%
|
-73,28%
|
321,27%
|
80,13%
|
-53,13%
|
-63,61%
|
364,34%
|
50,08%
|
-69,84%
|
-70,72%
|
564,77%
|
62,05%
|
-53,32%
|
Bedrijfsresultaat (EBIT)
1 |
96
|
-815
|
-1.553
|
-1.046
|
-1.134
|
-1.179
|
-752
|
132
|
178
|
-350
|
386
|
1.024
|
134
|
-306
|
733
|
1.342
|
-56
|
-489
|
513
|
1.180
|
204,7
|
Variatie
|
-
|
-
|
90,55%
|
-32,65%
|
8,41%
|
3,97%
|
-36,22%
|
-
|
34,85%
|
-
|
-
|
165,28%
|
-86,91%
|
-
|
-
|
83,08%
|
-
|
773,21%
|
-
|
130,02%
|
-82,65%
|
Charge d'intérêts
|
-110
|
-
|
-175
|
-131
|
-
|
-188
|
-142
|
-145
|
-
|
-143
|
-136
|
-130
|
-121
|
-109
|
-79
|
-81
|
-80
|
-160
|
-154
|
-157
|
-
|
Resultaat voor belastingen (EBT)
|
93
|
-
|
-2.512
|
-1.655
|
-1.140
|
-1.464
|
-
|
-187
|
-140
|
-546
|
42
|
535
|
309
|
-378
|
672
|
1.095
|
-243
|
-651
|
214
|
1.114
|
-
|
Variatie
|
-
|
-100%
|
-
|
-34,12%
|
-31,12%
|
28,42%
|
-100%
|
-
|
-25,13%
|
290%
|
-
|
1.173,81%
|
-42,24%
|
-
|
-
|
62,95%
|
-
|
167,9%
|
-
|
420,56%
|
-100%
|
Nettowinst (verlies)
1 |
156
|
-1.801
|
-2.614
|
-1.665
|
-1.000
|
-1.481
|
-1.489
|
-191
|
-127
|
-552
|
324
|
460
|
496
|
-344
|
604
|
931
|
-256
|
-480
|
121
|
780
|
71,08
|
Variatie
|
-
|
-
|
45,14%
|
-36,3%
|
-39,94%
|
48,1%
|
0,54%
|
-87,17%
|
-33,51%
|
334,65%
|
-
|
41,98%
|
7,83%
|
-
|
-
|
54,14%
|
-
|
87,5%
|
-
|
544,63%
|
-90,89%
|
Datum van publicatie
|
20-02-20
|
07-05-20
|
30-07-20
|
30-10-20
|
18-02-21
|
06-05-21
|
30-07-21
|
29-10-21
|
17-02-22
|
05-05-22
|
29-07-22
|
28-10-22
|
17-02-23
|
05-05-23
|
28-07-23
|
27-10-23
|
29-02-24
|
30-04-24
|
25-07-24
|
07-11-24
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2022 S1
|
2023 S1
|
2024 S1
|
---|
Omzet
1 |
4.910
|
11.152
|
13.953
|
14.603
|
Variatie
|
-
|
127,13%
|
25,12%
|
4,66%
|
EBITDA
1 |
-
|
1.152
|
1.614
|
1.345
|
Variatie
|
-
|
-
|
40,1%
|
-16,67%
|
Bedrijfsresultaat (EBIT)
1 |
-1.931
|
36
|
426
|
24
|
Variatie
|
-
|
-
|
1.083,33%
|
-94,37%
|
Charge d'intérêts
1 |
-421
|
-277
|
-188
|
-314
|
Resultaat voor belastingen (EBT)
1 |
-
|
-503
|
295
|
-436
|
Variatie
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
260
|
-400
|
Variatie
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-21
|
29-07-22
|
28-07-23
|
25-07-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
6.147
|
11.049
|
8.216
|
6.337
|
5.041
|
6.813
|
7.419
|
7.446
|
Variatie
|
-
|
79,75%
|
-25,64%
|
-22,87%
|
-20,45%
|
35,15%
|
8,89%
|
0,36%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
17-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
3.372
|
2.099
|
2.202
|
2.092
|
3.551
|
3.138
|
3.436
|
3.516
|
Variatie
|
-
|
-37,75%
|
4,91%
|
-5%
|
69,74%
|
-11,62%
|
9,48%
|
2,34%
|
Vrije kasstroom (FCF)
1 |
523
|
-4.925
|
-631
|
1.884
|
-426
|
-669
|
-613
|
-234
|
Variatie
|
-
|
-1.041,68%
|
-87,19%
|
-398,57%
|
-122,61%
|
57,04%
|
-8,37%
|
-61,83%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
17-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
15,18%
|
-15,23%
|
5,2%
|
13,7%
|
14,02%
|
13,18%
|
14,2%
|
14,57%
|
EBIT-marge (%)
|
4,2%
|
-41,02%
|
-11,36%
|
4,52%
|
5,7%
|
4,59%
|
5,5%
|
6,01%
|
EBT-marge (%)
|
1,27%
|
-62,48%
|
-24,79%
|
1,3%
|
3,82%
|
2,74%
|
4,11%
|
4,58%
|
Nettomarge (%)
|
1,07%
|
-63,83%
|
-23%
|
2,76%
|
3,11%
|
1,8%
|
3,19%
|
3,45%
|
FCF-marge (%)
|
1,92%
|
-44,42%
|
-4,41%
|
7,14%
|
-1,42%
|
-2,14%
|
-1,88%
|
-0,69%
|
Vrije kasstroom/nettoresultaat (%)
|
180,34%
|
69,58%
|
19,17%
|
258,79%
|
-45,61%
|
-118,79%
|
-58,93%
|
-19,98%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
1,34%
|
-23,23%
|
-10,82%
|
2,52%
|
2,8%
|
1,65%
|
2,6%
|
2,88%
|
ROE
|
19,9%
|
-
|
-
|
-
|
-
|
61,15%
|
54,41%
|
91,44%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,49x
|
-6,54x
|
11,03x
|
1,75x
|
1,2x
|
1,65x
|
1,6x
|
1,51x
|
Schuld/vrije kasstroom
|
11,75x
|
-2,24x
|
-13,02x
|
3,36x
|
-11,83x
|
-10,18x
|
-12,1x
|
-31,82x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
12,4%
|
18,93%
|
15,38%
|
7,93%
|
11,83%
|
10,03%
|
10,54%
|
10,37%
|
CAPEX / EBITDA (%)
|
81,69%
|
-124,27%
|
295,57%
|
57,87%
|
84,39%
|
76,07%
|
74,27%
|
71,17%
|
CAPEX / FCF (%)
|
644,74%
|
-42,62%
|
-348,97%
|
111,04%
|
-833,57%
|
-469,11%
|
-560,52%
|
-1.502,75%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
85,54
|
-66,12
|
26,51
|
25
|
15,87
|
9,095
|
12,53
|
12,94
|
Variatie
|
-
|
-177,29%
|
-140,09%
|
-5,68%
|
-36,51%
|
-42,7%
|
37,76%
|
3,32%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
53,44
|
-127
|
-59,62
|
-15,47
|
-7,81
|
-5,782
|
-2,052
|
2,255
|
Variatie
|
-
|
-337,61%
|
-53,05%
|
-74,06%
|
-49,51%
|
-25,96%
|
-64,51%
|
-209,91%
|
WPA
1 |
6,802
|
-165,6
|
-59,5
|
3,1
|
4,1
|
1,947
|
3,596
|
4,126
|
Variatie
|
-
|
-2.534,37%
|
-64,07%
|
-105,21%
|
32,26%
|
-52,52%
|
84,69%
|
14,75%
|
Aantal aandelen (in duizend)
|
42.749
|
42.743
|
64.143
|
256.933
|
262.649
|
262.626
|
262.626
|
262.626
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
17-02-23
|
29-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
3,91x |
2,12x |
---|
PBR-ratio |
-1,32x |
-3,71x |
---|
EV/omzet |
0,28x |
0,29x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 7,608EUR Gemiddelde koersdoel 10,50EUR Spread / Gemiddelde doel +38,05% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|